2547 日勝生


股價漲跌幅
20222021202020192018
日勝生-13.0%-10.0%-7.0%-15.0%7.0%
0050-14.69%3.82%50.48%14.17%-5.71%


現價可能漲跌幅 1合理價(本益比法)一年後目標價報酬率可能漲跌幅 2合理價(ROE法)
9.41 N/A N/A N/A N/A N/A N/A

  • 合理價(本益比法): 從 "一年後目標價" 回推得到
  • 可能漲跌幅 1: "合理價(本益比法)" 和 "現價" 的差距
  • 報酬率: 一年後可能的報酬率
  • 可能漲跌幅 2: "合理價(ROE法)" 和 "現價" 的差距
  • 本益比法估值不適用於景氣循環股
  • 推估價格僅供參考, Please Do Your Own Research

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近10年
2021202020192018201720162015201420132012
營業毛利率34.4940.0044.0922.6428.6453.4544.8346.9641.3275.53
營業利益率3.446.689.6713.42-0.90-147.89-26.210.2535.48-59.63
折舊負擔比率14.4413.8514.852.223.6710.6912.1611.101.2622.44
稅前淨利率4.4714.7912.6911.75-3.30-144.21-34.50-5.9833.67-71.08
股東權益報酬率0.535.443.7531.54-7.57-41.42-8.77-2.3880.12-11.09
資產報酬率1.192.272.066.68-0.12-5.96-1.33-0.1516.14-1.34
本業收入比77.1445.2176.09114.2627.29102.5475.99-4.42105.3983.88
業外獲益比22.8654.7923.79-14.2372.49-2.5624.01104.42-5.3816.12
無形資產佔淨值比6.606.115.805.510.000.000.000.000.000.00

營業毛利率,營業利益率,稅前淨利率,股東權益報酬率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營業毛利率53.3729.6132.2034.7548.9935.1042.8938.8043.2129.3660.7638.5543.5420.0021.9522.8227.2523.0927.4746.96
營業利益率16.338.55-5.12-5.478.470.6817.38-2.026.74-12.2836.39-2.459.75-0.6816.3014.4010.228.79-7.17-12.38
稅前淨利率3.9411.56-3.75-7.577.3124.5816.1210.424.125.8435.41-6.686.99-5.7615.8112.337.127.83-11.88-17.24
本業收入比416.3374.09136.3672.09115.852.85107.83-19.72163.79-210.20102.8937.21138.7811.86103.08116.90143.64112.3360.4971.50
業外獲益比-316.3325.91-36.3627.91-15.8597.15-7.83119.72-63.79310.20-2.7463.95-38.7888.14-3.08-16.90-43.64-12.3339.8228.02

現金流量-近10年 (1.避開自由現金流量近3年都小於0的公司 2.營運現金流量要大於稅後淨利,除非受到應收帳款和存貨影響 3.營運現金流量不應該都是流出)
2021202020192018201720162015201420132012
營運現金流量(百萬)1162-205-2774177942755-7987-726-590516059-14353
自由現金流量(百萬)1050-1039-505521644136-5845-4649-785613499-16414
稅後淨利(百萬)606234073368-758-4969-1376-42510139-1377


現金流量-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營運現金流量(百萬)-4182037145-614-406324153-19-663-995-681-158-9402248500732717434710630-232
自由現金流量(百萬)-4882240-193-738-259159683-500-1381-1272-625-2322-835293010304732710834435-479-712
稅後淨利(百萬)-11229-73-92-434921577-1967491-16413-2762478977190648-361-316

成長能力-近10年 (營業利益和稅後淨利成長率要大於營收成長率)
2021202020192018201720162015201420132012
營收(百萬)6259677263253194714213335735863785303911667
營業利益(百萬)2164536114288-128-4964-9401010783-994
稅後淨利(百萬)606234073368-758-4969-1376-42510139-1377
EPS(完全稀釋)0.070.690.453.76-0.85-5.56-1.54-0.4811.240.00
營收成長率(%)-7.587.07-80.20124.77323.38-6.39-5.26-87.551723.10N/A
營業利益成長率(%)-52.32-25.86-85.75N/AN/AN/AN/A-99.91N/AN/A
稅後淨利成長率(%)-90.3753.07-87.92544.33N/AN/AN/AN/A836.31N/A
EPS成長率(%)-89.8653.33-88.03N/AN/AN/AN/AN/AN/AN/A

成長能力-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收(百萬)124928361172113211191855214213631412167619581294139830691642085933865923027721198
營業利益(百萬)204243-60-629513372-2895-206713-32136-2126761238395811-199-148
稅後淨利(百萬)-11229-73-92-434921577-1967491-16413-2762478977190648-361-316
EPS(完全稀釋)-0.010.26-0.08-0.100.000.390.240.09-0.020.070.54-0.180.01-0.312.771.090.210.72-0.40-0.35
去年同期營收成長率(%)11.6252.88-45.28-16.95-20.7510.689.405.331.00-45.39-88.08-84.94-63.83-66.75492.35617.28----
兩季平均(YOY)營收成長率(%)32.253.80-31.12-18.85-5.0410.047.373.17-22.20-66.73-86.51-74.38-65.29212.80554.82-----
去年同期EPS成長率(%)0.00-33.33-133.33-211.11100.00457.14-55.56150.00-300.00122.58-80.51-116.51-95.24-143.06792.50411.43----
兩季平均(YOY)EPS成長率(%)-16.66-83.33-172.22-55.56278.57200.7947.22-75.00-88.7121.03-98.51-105.88-119.15324.72601.97-----
較上季營收成長率(%)-55.96141.983.531.16-39.68-13.4057.15-3.47-15.75-14.4051.31-7.44-54.45-81.3191.09122.33-58.13232.97131.39-
較上季EPS成長率(%)-103.85425.0020.000.00-100.0062.50166.67550.00-128.57-87.04400.00-1900.00103.23-111.19154.13419.05-70.83280.00-14.29-

每月營收變化
年/月月增率(%)去年同期年增率(%)累計營收年增率(%)年/月月增率(%)去年同期年增率(%)累計營收年增率(%)
2022/4-1.65-10.916.562019/12178.9815.5-80.22
2022/3-9.88-2.0913.42019/11-18.22-56.24-82.69
2022/1~21.69157.4622.192019/10-62.48-73.43-83.35
2021/12193.91108.17-7.932019/9192.31-66.82-83.88
2021/1132.94-6.8-24.612019/8-26.45-93.17-86.06
2021/1077.1619.83-26.792019/75.43-93.43-84.14
2021/9-59.46-69.97-30.392019/617.59-91.02-78.39
2021/8125.5221.51-22.052019/50.15-74.94-68.91
2021/7-30.42-63.76-28.472019/4-12.66-75.1-67.13
2021/628.16-21.69-18.572019/322.62-73.56-63.75
2021/5-26.85-25.87-17.862019/1~2-31.08-55.49-55.49
2021/48.067.57-15.992018/125.68-47.94125.24
2021/319.49-10.62-22.622018/11-50.36-84.82146.4
2021/1~2-9.65-65.87-28.12018/10-53.14-42.33298.46
2020/1231.57-8.127.512018/9-39.87101.58480.89
2020/1170.9494.810.22018/8-29.25474.17665.02
2020/10-55.6-6.814.632018/744.143993.88740.51
2020/964.02-21.265.642018/6228.232423.8463.69
2020/8-32.7540.3113.832018/5-0.46570.36256.13
2020/750.3653.4610.752018/4-7.25118.04212.69
2020/621.327.62.732018/368.45597.36283.23
2020/56.144.281.682018/1~20.0177.82177.82
2020/4-10.21-1.61.092017/12-69.18326.17324.92
2020/3-8.41-4.281.872017/1188.611383.09324.77
2020/1~2-0.734.964.952017/1063.79700.89189.1

稅前淨利較去年同期
2022Q1(百萬)2021Q1(百萬)YoY(%)
49.082.0-40.24
2021Q4(百萬)2020Q4(百萬)YoY(%)
328.0456.0-28.07
(百萬)(百萬)YoY(%)
000

EPS較上季
2022Q1(元)2021Q4(元)比率
-0.010.26-1.038

應收帳周轉率和存貨周轉率-近10年
2021202020192018201720162015201420132012
應收帳款周轉率7.5811.629.5644.7119.305.115.027.40122.688.92
存貨周轉率0.490.450.381.220.290.040.060.070.630.01

應收帳周轉率和存貨周轉率-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
應收帳款周轉率1.142.561.141.532.323.563.792.452.322.403.172.462.375.1130.8617.016.0112.453.981.75
存貨周轉率0.070.240.090.090.070.140.130.090.080.130.080.090.090.240.750.250.090.210.050.02

償債能力-近10年
2021202020192018201720162015201420132012
負債比0.790.780.780.750.880.880.810.760.710.90
金融負債(百萬)31076304063145927445457414795342012364842810940817
營收淨額(百萬)6259677263253194714213335735863785303911667
利息保障倍數1.372.312.015.130.37-7.88-1.570.4014.67-0.90
長期銀行借款占稅後淨利比280.1737.9155.115.240.570.570.570.570.570.00

成本指標-近10年
2021202020192018201720162015201420132012
營收淨額(百萬)6259677263253194714213335735863785303911667
推銷費用(百萬)573689646124029169609766126201167
管理費用(百萬)1367155615091690128019281569115611561086
研發費(百萬)3101514432100
推銷費用率(%)9.1510.1710.213.8820.5228.6027.2216.172.0470.01
管理費用率(%)21.8422.9823.865.299.0157.4343.7530.543.8065.15
研發費用率(%)0.050.150.240.040.030.090.060.030.000.00

成本指標-近20季
22Q121Q421Q321Q221Q120Q420Q320Q220Q119Q419Q319Q219Q118Q418Q318Q218Q117Q417Q317Q2
營收淨額(百萬)124928361172113211191855214213631412167619581294139830691642085933865923027721198
推銷費用(百萬)12720711813611219116919413521913515813357411418354881644509
管理費用(百萬)335389318319341446375358378466338367338566517304303438315201
研發費(百萬)110110343833112111111
推銷費用率(%)10.177.3010.0712.0110.0110.307.8914.239.5613.076.8912.219.511.862.504.869.169.5423.2342.49
管理費用率(%)26.8213.7227.1328.1830.4724.0417.5126.2726.7727.8017.2628.3624.1818.443.153.547.844.7511.3616.78
研發費用率(%)0.080.040.000.090.090.000.140.290.210.480.150.230.070.390.010.010.030.010.040.08

財務健檢燈號
公司上市滿三年資本額10億以上股本形成中現金增資比率低於50%負債比率低於50%董監持股設質低於10%現金(含約當現金)占股本超過50%過去4季累積正營運現金流量過去4季ROE超過25%過去6個月的營收維持正的年成長率過去4季的EPS年增率是正數
2547-日勝生OOXXXXOXXX
22年88.01億57.87%79.08%32.18%28.31%1150百萬-0.24%

融資使用率
日期股價融資使用率
2022-05-23 -9.413.95%
2022-05-209.473.95%
2022-05-199.43.96%
2022-05-189.513.51%
2022-05-179.43.50%
2022-05-169.273.51%
2022-05-139.263.50%
2022-05-129.183.35%
2022-05-119.523.38%
2022-05-109.73.37%
2022-05-099.73.43%
2022-05-069.873.45%
2022-05-059.963.45%
2022-05-049.923.45%
2022-05-039.993.43%
2022-04-2910.053.38%
2022-04-2810.03.38%
2022-04-279.963.39%
2022-04-2610.053.38%
2022-04-2510.153.53%
2022-04-2210.253.53%
2022-04-2110.23.54%
2022-04-2010.23.55%
2022-04-1910.33.54%
2022-04-1810.153.54%
2022-04-1510.253.54%
2022-04-1410.253.55%
2022-04-1310.253.54%
2022-04-1210.23.55%
2022-04-1110.253.54%
2022-04-0810.43.54%
2022-04-0710.353.53%
2022-04-0610.453.54%
2022-04-0110.43.54%
2022-03-3110.453.55%
2022-03-3010.353.55%
2022-03-2910.73.46%
2022-03-2810.63.47%
2022-03-2510.63.47%
2022-03-2410.653.47%
2022-03-2310.653.48%
2022-03-2210.63.64%
2022-03-2110.53.64%
2022-03-1810.553.65%
2022-03-1710.43.96%
2022-03-1610.253.87%
2022-03-1510.23.87%
2022-03-1410.33.90%
2022-03-1110.353.90%
2022-03-1010.353.90%
2022-03-0910.153.90%
2022-03-0810.153.91%
2022-03-0710.33.93%
2022-03-0410.553.89%
2022-03-0310.73.82%
2022-03-0210.653.83%
2022-03-0110.753.82%
2022-02-2510.53.66%
2022-02-2410.553.66%
2022-02-2310.853.57%
2022-02-2210.93.51%
2022-02-2111.03.53%
2022-02-1810.953.53%
2022-02-1710.953.62%
2022-02-1611.153.64%
2022-02-1511.13.66%
2022-02-1411.13.66%
2022-02-1111.453.73%
2022-02-1011.653.75%
2022-02-0911.453.59%
2022-02-0811.03.57%
2022-02-0710.93.64%
2022-01-2610.93.62%
2022-01-2510.83.67%
2022-01-2410.93.65%
2022-01-2110.83.66%
2022-01-2011.03.63%
2022-01-1911.03.62%
2022-01-1810.953.64%
2022-01-1710.93.64%
2022-01-1410.953.65%
2022-01-1311.03.62%
2022-01-1210.953.63%
2022-01-1111.13.55%
2022-01-1011.13.43%
2022-01-0711.053.48%
2022-01-0611.03.50%
2022-01-0511.03.52%
2022-01-0410.853.59%
2022-01-0310.853.70%
2021-12-3010.853.70%
2021-12-2910.553.77%
2021-12-2810.53.85%
2021-12-2710.553.96%
2021-12-2410.254.30%
2021-12-2310.24.14%
2021-12-229.993.87%
2021-12-219.993.87%
2021-12-209.993.87%
2021-12-1710.053.87%
2021-12-169.993.93%
2021-12-159.993.93%
2021-12-149.963.95%
2021-12-1310.053.94%
2021-12-1010.03.71%
2021-12-0910.053.70%
2021-12-0810.053.70%
2021-12-0710.03.70%
2021-12-0610.03.72%
2021-12-0310.03.74%
2021-12-0210.053.73%
2021-12-0110.253.72%
2021-11-309.943.76%
2021-11-299.973.71%
2021-11-2610.053.65%
2021-11-2510.153.66%
2021-11-2410.253.69%
2021-11-2310.23.68%
2021-11-2210.253.64%
2021-11-1910.33.64%
2021-11-1810.253.64%
2021-11-1710.43.62%
2021-11-1610.453.55%
2021-11-1510.353.57%
2021-11-1210.43.56%
2021-11-1110.553.54%
2021-11-1010.63.54%
2021-11-0910.553.56%
2021-11-0810.553.57%
2021-11-0510.43.59%
2021-11-0410.43.58%
2021-11-0310.453.58%
2021-11-0210.43.59%
2021-11-0110.53.59%
2021-10-2910.53.60%
2021-10-2810.453.61%
2021-10-2710.53.62%
2021-10-2610.553.63%
2021-10-2510.453.63%
2021-10-2210.453.63%
2021-10-2110.453.61%
2021-10-2010.33.62%
2021-10-1910.33.61%
2021-10-1810.33.63%
2021-10-1510.33.73%
2021-10-1410.153.77%
2021-10-1310.153.77%
2021-10-1210.13.68%
2021-10-0810.33.68%
2021-10-0710.33.68%
2021-10-0610.153.76%
2021-10-0510.23.76%
2021-10-0410.23.79%
2021-10-0110.33.80%
2021-09-3010.54.05%
2021-09-2910.44.11%
2021-09-2810.353.99%
2021-09-2710.44.00%
2021-09-2410.253.97%
2021-09-2310.23.92%
2021-09-2210.13.83%
2021-09-1710.33.80%
2021-09-1610.353.80%
2021-09-1510.33.76%
2021-09-1410.33.77%
2021-09-1310.453.76%
2021-09-1010.253.75%
2021-09-0910.23.78%
2021-09-0810.33.75%
2021-09-0710.453.73%
2021-09-0610.453.74%
2021-09-0310.453.75%
2021-09-0210.453.76%
2021-09-0110.553.77%
2021-08-3110.63.77%
2021-08-3010.53.76%
2021-08-2710.453.79%
2021-08-2610.43.80%
2021-08-2510.553.70%
2021-08-2410.953.74%
2021-08-2311.03.77%
2021-08-2010.954.15%
2021-08-1910.954.11%
2021-08-1811.154.11%
2021-08-1711.054.17%
2021-08-1611.154.15%
2021-08-1311.44.09%
2021-08-1211.454.04%
2021-08-1111.33.52%
2021-08-1011.23.60%
2021-08-0911.353.65%
2021-08-0611.43.73%
2021-08-0511.353.75%
2021-08-0411.453.81%
2021-08-0311.453.92%
2021-08-0211.43.98%
2021-07-3011.23.64%
2021-07-2911.23.65%
2021-07-2811.053.65%
2021-07-2711.153.68%
2021-07-2611.253.65%
2021-07-2311.33.59%
2021-07-2211.253.61%
2021-07-2111.03.62%
2021-07-2011.23.62%
2021-07-1911.23.59%
2021-07-1611.153.60%
2021-07-1511.053.60%
2021-07-1410.953.62%
2021-07-1311.053.61%
2021-07-1211.153.61%
2021-07-0911.33.58%
2021-07-0811.253.49%
2021-07-0711.153.45%
2021-07-0611.13.45%
2021-07-0511.053.45%
2021-07-0211.153.42%
2021-07-0111.03.45%
2021-06-3010.953.53%
2021-06-2910.93.59%
2021-06-2811.053.59%
2021-06-2511.13.75%
2021-06-2411.13.83%
2021-06-2310.953.92%
2021-06-2210.953.90%
2021-06-2110.93.89%
2021-06-1811.053.78%
2021-06-1711.13.80%
2021-06-1611.04.94%
2021-06-1511.055.07%
2021-06-1111.14.80%
2021-06-1011.054.26%
2021-06-0911.14.23%
2021-06-0811.05.72%
2021-06-0711.05.85%
2021-06-0411.155.92%
2021-06-0311.45.86%
2021-06-0211.15.78%
2021-06-0111.155.80%
2021-05-3111.16.31%

日勝生熱門網頁

免責聲明

本網站所有資料僅供參考,如使用者依本資料交易發生交易損失需自行負責,本網站對資料內容錯誤﹑更新延誤不負任何責任。